Nifty
Sensex
:
:
24056.00
77100.47
34.35 (0.14%)
109.25 (0.14%)

Chemicals

Rating :
43/99

BSE: 543332 | NSE: EPIGRAL

1106.20
25-Jun-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1133
  •  1133
  •  1102
  •  1129.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19492
  •  21758871.1
  •  2114
  •  807

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,768.20
  • 14.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,325.73
  • 0.45%
  • 2.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.83%
  • 2.87%
  • 17.93%
  • FII
  • DII
  • Others
  • 1.54%
  • 4.92%
  • 3.91%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.50
  • 10.26
  • 9.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.69
  • 2.16
  • 3.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.47
  • 5.60
  • 19.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.38
  • 20.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.67
  • 3.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.36
  • 11.26

Earnings Forecasts:

(Updated: 23-06-2026)
Description
2026
2027
2028
2029
Adj EPS
73
74.2
89.9
65.4
P/E Ratio
15.15
14.91
12.30
16.91
Revenue
2756.13
2921.65
3405.6
3343.9
EBITDA
648.07
643.35
754.2
642
Net Income
314.97
320
387.7
282.3
ROA
-
8
8.4
7.3
P/B Ratio
2.19
1.89
1.64
1.56
ROE
15.14
13.42
14.15
9.69
FCFF
101.76
175.6
276
313.5
FCFF Yield
1.87
3.22
5.07
5.76
Net Debt
188.35
236.7
-
-
BVPS
505.55
586.61
674.01
708.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
736.16
627.63
17.29%
597.12
645.24
-7.46%
587.36
626.06
-6.18%
606.54
651.20
-6.86%
Expenses
567.58
454.25
24.95%
494.38
462.73
6.84%
455.00
447.63
1.65%
443.15
474.80
-6.67%
EBITDA
168.58
173.38
-2.77%
102.74
182.51
-43.71%
132.36
178.43
-25.82%
163.39
176.40
-7.38%
EBIDTM
22.90%
27.62%
17.21%
28.29%
22.53%
28.50%
26.94%
27.09%
Other Income
-0.57
3.40
-
5.56
3.86
44.04%
1.74
5.55
-68.65%
8.25
2.40
243.75%
Interest
15.80
11.77
34.24%
10.95
-0.07
-
21.84
27.32
-20.06%
23.37
14.25
64.00%
Depreciation
41.69
33.95
22.80%
42.75
32.91
29.90%
42.31
32.25
31.19%
41.54
33.45
24.19%
PBT
110.52
131.06
-15.67%
54.60
153.53
-64.44%
69.95
124.41
-43.77%
106.73
131.10
-18.59%
Tax
28.59
44.44
-35.67%
15.45
49.99
-69.09%
18.43
43.88
-58.00%
-53.68
45.09
-
PAT
81.93
86.62
-5.41%
39.15
103.54
-62.19%
51.52
80.53
-36.02%
160.41
86.01
86.50%
PATM
11.13%
13.80%
6.56%
16.05%
8.77%
12.86%
26.45%
13.21%
EPS
18.76
20.14
-6.85%
9.07
24.02
-62.24%
11.87
19.57
-39.35%
37.25
20.67
80.21%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
-
2,527.18
2,550.13
1,929.19
2,188.40
1,550.94
828.60
Net Sales Growth
-
-0.90%
32.19%
-11.84%
41.10%
87.18%
 
Cost Of Goods Sold
-
1,429.72
1,353.49
1,060.82
1,114.79
761.09
385.32
Gross Profit
-
1,097.46
1,196.64
868.37
1,073.62
789.85
443.28
GP Margin
-
43.43%
46.92%
45.01%
49.06%
50.93%
53.50%
Total Expenditure
-
1,960.11
1,839.41
1,447.99
1,499.45
1,041.45
567.27
Power & Fuel Cost
-
211.31
179.64
141.33
153.71
100.23
26.09
% Of Sales
-
8.36%
7.04%
7.33%
7.02%
6.46%
3.15%
Employee Cost
-
116.26
97.81
81.31
68.85
51.99
41.26
% Of Sales
-
4.60%
3.84%
4.21%
3.15%
3.35%
4.98%
Manufacturing Exp.
-
113.91
94.15
85.71
80.49
62.80
43.58
% Of Sales
-
4.51%
3.69%
4.44%
3.68%
4.05%
5.26%
General & Admin Exp.
-
30.95
38.01
28.46
27.65
30.84
48.82
% Of Sales
-
1.22%
1.49%
1.48%
1.26%
1.99%
5.89%
Selling & Distn. Exp.
-
25.83
45.13
25.66
29.36
17.02
4.50
% Of Sales
-
1.02%
1.77%
1.33%
1.34%
1.10%
0.54%
Miscellaneous Exp.
-
32.13
31.18
24.70
24.60
17.49
17.70
% Of Sales
-
1.27%
1.22%
1.28%
1.12%
1.13%
2.14%
EBITDA
-
567.07
710.72
481.20
688.95
509.49
261.33
EBITDA Margin
-
22.44%
27.87%
24.94%
31.48%
32.85%
31.54%
Other Income
-
14.98
15.21
6.57
9.29
8.34
7.47
Interest
-
71.96
53.27
73.49
66.81
48.50
34.40
Depreciation
-
168.29
132.56
123.56
108.95
85.91
73.54
PBT
-
341.80
540.10
290.72
522.48
383.42
160.86
Tax
-
8.79
183.40
94.88
169.17
130.64
60.02
Tax Rate
-
2.57%
33.96%
32.64%
32.38%
34.07%
37.31%
PAT
-
331.97
357.69
195.87
353.29
252.79
100.84
PAT before Minority Interest
-
331.97
357.69
195.87
353.29
252.79
100.84
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
13.14%
14.03%
10.15%
16.14%
16.30%
12.17%
PAT Growth
-
-7.19%
82.62%
-44.56%
39.76%
150.68%
 
EPS
-
77.02
82.99
45.45
81.97
58.65
23.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
2,221.43
1,904.53
1,254.10
1,069.10
725.97
684.13
Share Capital
43.14
43.14
41.55
41.55
41.55
252.47
Total Reserves
2,178.29
1,861.39
1,212.55
1,027.55
684.42
431.66
Non-Current Liabilities
573.45
752.32
760.66
715.44
865.41
375.96
Secured Loans
333.69
448.97
547.04
544.64
768.14
340.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.05
2.95
4.88
2.72
2.89
1.63
Current Liabilities
710.42
495.59
779.58
647.69
532.29
388.61
Trade Payables
259.70
185.68
183.92
110.17
88.11
73.05
Other Current Liabilities
322.54
256.99
372.61
445.56
354.44
240.33
Short Term Borrowings
114.02
49.50
221.05
91.71
80.14
75.03
Short Term Provisions
14.16
3.42
2.00
0.25
9.60
0.20
Total Liabilities
3,505.30
3,152.44
2,794.34
2,432.23
2,123.67
1,448.70
Net Block
2,117.19
2,238.02
1,766.64
1,804.05
1,067.83
1,102.31
Gross Block
2,974.46
2,966.99
2,405.81
2,319.70
1,474.54
1,423.69
Accumulated Depreciation
857.27
728.97
639.17
515.65
406.71
321.38
Non Current Assets
2,678.61
2,377.20
2,292.41
2,012.74
1,676.72
1,267.41
Capital Work in Progress
450.83
63.89
482.84
158.10
589.25
125.84
Non Current Investment
22.76
21.54
20.58
20.55
0.00
0.00
Long Term Loans & Adv.
37.73
53.72
21.10
30.04
17.85
35.02
Other Non Current Assets
50.10
0.03
1.25
0.00
1.79
4.24
Current Assets
826.69
775.24
501.93
419.50
446.94
181.29
Current Investments
0.00
76.60
0.00
0.00
0.00
0.00
Inventories
348.63
387.99
262.99
211.83
154.14
53.96
Sundry Debtors
416.53
232.32
178.75
166.32
256.32
118.84
Cash & Bank
5.46
22.19
6.79
15.11
25.09
0.68
Other Current Assets
56.07
37.74
40.96
18.50
11.40
7.81
Short Term Loans & Adv.
48.52
18.40
12.44
7.74
7.53
4.65
Net Current Assets
116.27
279.65
-277.65
-228.19
-85.35
-207.32
Total Assets
3,505.30
3,152.44
2,794.34
2,432.24
2,123.66
1,448.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
435.53
440.56
397.64
626.16
283.82
229.22
PBT
340.76
541.09
290.72
522.48
383.42
160.86
Adjustment
231.81
176.55
195.85
170.35
130.25
102.62
Changes in Working Capital
-64.36
-166.63
-38.40
40.82
-169.41
-5.65
Cash after chg. in Working capital
508.21
551.01
448.17
733.64
344.27
257.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.68
-110.45
-50.53
-107.48
-60.45
-28.62
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-354.67
-261.56
-401.10
-437.22
-454.63
-196.73
Net Fixed Assets
-394.41
-142.23
-410.85
-414.01
-514.26
Net Investments
74.34
-76.57
0.05
-20.57
0.00
Others
-34.60
-42.76
9.70
-2.64
59.63
Cash from Financing Activity
-94.48
-163.54
-7.60
-199.79
195.22
-31.90
Net Cash Inflow / Outflow
-13.62
15.46
-11.06
-10.85
24.41
0.58
Opening Cash & Equivalents
18.64
3.18
14.24
25.09
0.68
0.10
Closing Cash & Equivalent
5.02
18.64
3.18
14.24
25.09
0.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
514.94
441.48
301.83
257.30
174.72
113.88
ROA
9.97%
12.03%
7.50%
15.51%
14.15%
6.96%
ROE
16.09%
22.65%
16.86%
39.36%
42.16%
21.31%
ROCE
15.65%
25.26%
17.50%
32.20%
29.40%
15.97%
Fixed Asset Turnover
0.90
1.00
0.85
1.22
1.11
0.61
Receivable days
44.32
27.86
31.43
33.28
42.65
50.07
Inventory Days
50.32
44.12
43.24
28.81
23.66
22.74
Payable days
56.85
49.84
50.59
32.46
38.64
69.20
Cash Conversion Cycle
37.79
22.15
24.08
29.63
27.66
3.61
Total Debt/Equity
0.25
0.31
0.77
0.82
1.36
0.79
Interest Cover
5.74
11.16
4.96
8.82
8.91
5.68

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.